CFCRE 2016 C6 Mortgage Trust

03/23/2023 | Press release | Distributed by Public on 03/23/2023 11:08

Asset-Backed Issuer Distribution Report - Form 10-D

Distribution Date:

03/10/23

CFCRE 2016-C6 Mortgage Trust

Determination Date:

03/06/23

Next Distribution Date:

04/12/23

Record Date:

02/28/23

Commercial Mortgage Pass-Through Certificates

Series 2016-C6

Notice of Address Change

Effective March 1, 2023 our Computershare Corporate Trust office located at 600 S 4th Street Minneapolis, MN 55415 has moved and our new address is 1505 Energy

Paul, Minnesota 55108. Please update your records to reflect the new address.

Table of Contents

Contacts

Section

Pages

Role

Party and Contact Information

Certificate Distribution Detail

2

Depositor

CCRE Commercial Mortgage Securities, L.P.

Certificate Factor Detail

3

James Buccola

[email protected]

Certificate Interest Reconciliation Detail

4

110 East 59th Street, 6th Floor | New York, NY 10022 | United States

Master Servicer

Wells Fargo Bank, National Association

Additional Information

5

Investor Relations

[email protected]

Bond / Collateral Reconciliation - Cash Flows

6

Three Wells Fargo, MAC D1050-084, 401 S. Tryon Street, 8th Floor | Charlotte, NC 28202 | United States

Bond / Collateral Reconciliation - Balances

7

Special Servicer

Rialto Capital Advisors, LLC

Current Mortgage Loan and Property Stratification

8-12

General

(305) 229-6465

Mortgage Loan Detail (Part 1)

13-14

200 S. Biscayne Blvd., Suite 3550 | Miami, FL 33131 | United States

Mortgage Loan Detail (Part 2)

15-16

Operating Advisor & Asset

Park Bridge Lender Services LLC

Representations Reviewer

Principal Prepayment Detail

17

David Rodgers

(212) 230-9025

Historical Detail

18

600 Third Avenue, 40th Floor | New York, NY 10016 | United States

Delinquency Loan Detail

19

Certificate Administrator

Computershare Trust Company, N.A. as agent for Wells Fargo

Collateral Stratification and Historical Detail

20

Bank, N.A.

Corporate Trust Services (CMBS)

[email protected];

Specially Serviced Loan Detail - Part 1

21

[email protected]

Specially Serviced Loan Detail - Part 2

22

9062 Old Annapolis Road | Columbia, MD 21045 | United States

Modified Loan Detail

23

Trustee

Wilmington Trust, National Association

Historical Liquidated Loan Detail

24

Attention: CMBS Trustee

(302) 636-4140

[email protected]

1100 North Market Street | Wilmington, DE 19890 | United States

Historical Bond / Collateral Loss Reconciliation Detail

25

Controlling Class

RREF III Debt AIV, L.P.

Interest Shortfall Detail - Collateral Level

26

Representative

Supplemental Notes

27

-

This report is compiled by Computershare Trust Company, N.A. from information provided by third parties. Computershare Trust Company, N.A. has not independently confirmed the accuracy of the information.

Please visit www.ctslink.com for additional information and if applicable, any special notices and any credit risk retention notices. In addition, certificate holders may register online for email notification when special notices are posted. For information or assistance please call 866-846-4526.

© 2021 Computershare. All rights reserved. Confidential.

Page 1 of 27

Park Drive St.

Certificate Distribution Detail

Current

Original

Pass-Through

Principal

Interest

Prepayment

Credit

Credit

Class

CUSIP

Rate (2)

Original Balance Beginning Balance

Distribution

Distribution

Penalties

Realized Losses Total Distribution Ending Balance

Support¹ Support¹

A-1

12532AAW9

1.519000%

30,937,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

30.00%

A-SB

12532AAX7

3.060000%

33,226,000.00

24,005,518.72

752,217.33

61,214.07

0.00

0.00

813,431.40

23,253,301.39

31.87%

30.00%

A-2

12532AAY5

2.950000%

220,000,000.00

206,743,297.81

0.00

508,243.94

0.00

0.00

508,243.94

206,743,297.81

31.87%

30.00%

A-3

12532AAZ2

3.217000%

267,118,000.00

267,118,000.00

0.00

716,098.84

0.00

0.00

716,098.84

267,118,000.00

31.87%

30.00%

A-M

12532ABA6

3.502000%

59,066,000.00

59,066,000.00

0.00

172,374.28

0.00

0.00

172,374.28

59,066,000.00

23.78%

22.50%

B

12532ABB4

3.804000%

39,377,000.00

39,377,000.00

0.00

124,825.09

0.00

0.00

124,825.09

39,377,000.00

18.38%

17.50%

C

12532ABC2

4.189949%

37,408,000.00

37,408,000.00

0.00

130,614.67

0.00

0.00

130,614.67

37,408,000.00

13.25%

12.75%

D

12532AAA7

4.189949%

42,331,000.00

42,331,000.00

0.00

147,803.94

0.00

0.00

147,803.94

42,331,000.00

7.45%

7.38%

E

12532AAC3

2.856000%

19,689,000.00

19,689,000.00

0.00

46,859.82

0.00

0.00

46,859.82

19,689,000.00

4.75%

4.88%

F

12532AAE9

2.856000%

7,875,000.00

7,875,000.00

0.00

18,742.50

0.00

0.00

18,742.50

7,875,000.00

3.67%

3.88%

G

12532AAG4

2.856000%

30,517,880.00

26,805,127.37

0.00

51,342.10

0.00

0.00

51,342.10

26,805,127.37

0.00%

0.00%

V

12532AAS8

0.000000%

0.01

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

R

12532AAU3

0.000000%

0.01

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

0.00%

Regular SubTotal

787,544,880.02

730,417,943.90

752,217.33

1,978,119.25

0.00

0.00

2,730,336.58

729,665,726.57

X-A

12532ABD0

1.091393%

551,281,000.00

497,866,816.53

0.00

452,806.93

0.00

0.00

452,806.93

497,114,599.20

X-B

12532ABE8

0.567150%

98,443,000.00

98,443,000.00

0.00

46,526.59

0.00

0.00

46,526.59

98,443,000.00

X-E

12532AAL3

1.333949%

19,689,000.00

19,689,000.00

0.00

21,886.77

0.00

0.00

21,886.77

19,689,000.00

X-F

12532AAN9

1.333949%

7,875,000.00

7,875,000.00

0.00

8,754.04

0.00

0.00

8,754.04

7,875,000.00

X-G

12532AAQ2

1.333949%

30,517,880.00

26,805,127.37

0.00

29,797.23

0.00

0.00

29,797.23

26,805,127.37

Notional SubTotal

707,805,880.00

650,678,943.90

0.00

559,771.56

0.00

0.00

559,771.56

649,926,726.57

Deal Distribution Total

752,217.33

2,537,890.81

0.00

0.00

3,290,108.14

*

Denotes the Controlling Class (if required)

(1)

Calculated by taking (A) the sum of the ending certificate balance of all classes in a series less (B) the sum of (i) the ending certificate balance of the designated class and (ii) the ending certificate balance of all classes which are not subordinate to the designated class and

dividing the result by (A).

(2)

Pass-Through Rates with respect to any Class of Certificates on next month's Payment Date is expected to be the same as the current respective Pass-Through Rate, subject to any modifications on the underlying loans, any change in certificate or pool balance, any change in

the underlying index (if and as applicable), and any other matters provided in the governing documents.

© 2021 Computershare. All rights reserved. Confidential.

Page 2 of 27

Certificate Factor Detail

Cumulative

Interest Shortfalls

Interest

Class

CUSIP

Beginning Balance

Principal Distribution

Interest Distribution

/ (Paybacks)

Shortfalls

Prepayment Penalties

Losses

Total Distribution

Ending Balance

Regular Certificates

A-1

12532AAW9

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

A-SB

12532AAX7

722.49198579

22.63941883

1.84235448

0.00000000

0.00000000

0.00000000

0.00000000

24.48177331

699.85256697

A-2

12532AAY5

939.74226277

0.00000000

2.31019973

0.00000000

0.00000000

0.00000000

0.00000000

2.31019973

939.74226277

A-3

12532AAZ2

1,000.00000000

0.00000000

2.68083334

0.00000000

0.00000000

0.00000000

0.00000000

2.68083334

1,000.00000000

A-M

12532ABA6

1,000.00000000

0.00000000

2.91833339

0.00000000

0.00000000

0.00000000

0.00000000

2.91833339

1,000.00000000

B

12532ABB4

1,000.00000000

0.00000000

3.17000000

0.00000000

0.00000000

0.00000000

0.00000000

3.17000000

1,000.00000000

C

12532ABC2

1,000.00000000

0.00000000

3.49162398

0.00000000

0.00000000

0.00000000

0.00000000

3.49162398

1,000.00000000

D

12532AAA7

1,000.00000000

0.00000000

3.49162411

0.00000000

0.00000000

0.00000000

0.00000000

3.49162411

1,000.00000000

E

12532AAC3

1,000.00000000

0.00000000

2.38000000

0.00000000

0.00000000

0.00000000

0.00000000

2.38000000

1,000.00000000

F

12532AAE9

1,000.00000000

0.00000000

2.38000000

0.00000000

0.00000000

0.00000000

0.00000000

2.38000000

1,000.00000000

G

12532AAG4

878.34172524

0.00000000

1.68236129

0.40809191

18.67778266

0.00000000

0.00000000

1.68236129

878.34172524

V

12532AAS8

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

R

12532AAU3

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

0.00000000

Notional Certificates

X-A

12532ABD0

903.10897080

0.00000000

0.82137228

0.00000000

0.00000000

0.00000000

0.00000000

0.82137228

901.74448095

X-B

12532ABE8

1,000.00000000

0.00000000

0.47262467

0.00000000

0.00000000

0.00000000

0.00000000

0.47262467

1,000.00000000

X-E

12532AAL3

1,000.00000000

0.00000000

1.11162426

0.00000000

0.00000000

0.00000000

0.00000000

1.11162426

1,000.00000000

X-F

12532AAN9

1,000.00000000

0.00000000

1.11162413

0.00000000

0.00000000

0.00000000

0.00000000

1.11162413

1,000.00000000

X-G

12532AAQ2

878.34172524

0.00000000

0.97638597

0.00000000

0.00000000

0.00000000

0.00000000

0.97638597

878.34172524

© 2021 Computershare. All rights reserved. Confidential.

Page 3 of 27

Certificate Interest Reconciliation Detail

Additional

Accrued

Net Aggregate

Distributable

Interest

Interest

Accrual

Prior Interest

Certificate

Prepayment

Certificate

Shortfalls /

Payback of Prior

Distribution

Interest

Cumulative

Class

Accrual Period

Days

Shortfalls

Interest

Interest Shortfall

Interest

(Paybacks)

Realized Losses

Amount

Distribution

Interest Shortfalls

A-1

N/A

N/A

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

A-SB

02/01/23 - 02/28/23

30

0.00

61,214.07

0.00

61,214.07

0.00

0.00

0.00

61,214.07

0.00

A-2

02/01/23 - 02/28/23

30

0.00

508,243.94

0.00

508,243.94

0.00

0.00

0.00

508,243.94

0.00

A-3

02/01/23 - 02/28/23

30

0.00

716,098.84

0.00

716,098.84

0.00

0.00

0.00

716,098.84

0.00

X-A

02/01/23 - 02/28/23

30

0.00

452,806.93

0.00

452,806.93

0.00

0.00

0.00

452,806.93

0.00

X-B

02/01/23 - 02/28/23

30

0.00

46,526.59

0.00

46,526.59

0.00

0.00

0.00

46,526.59

0.00

X-E

02/01/23 - 02/28/23

30

0.00

21,886.77

0.00

21,886.77

0.00

0.00

0.00

21,886.77

0.00

X-F

02/01/23 - 02/28/23

30

0.00

8,754.04

0.00

8,754.04

0.00

0.00

0.00

8,754.04

0.00

X-G

02/01/23 - 02/28/23

30

0.00

29,797.23

0.00

29,797.23

0.00

0.00

0.00

29,797.23

0.00

A-M

02/01/23 - 02/28/23

30

0.00

172,374.28

0.00

172,374.28

0.00

0.00

0.00

172,374.28

0.00

B

02/01/23 - 02/28/23

30

0.00

124,825.09

0.00

124,825.09

0.00

0.00

0.00

124,825.09

0.00

C

02/01/23 - 02/28/23

30

0.00

130,614.67

0.00

130,614.67

0.00

0.00

0.00

130,614.67

0.00

D

02/01/23 - 02/28/23

30

0.00

147,803.94

0.00

147,803.94

0.00

0.00

0.00

147,803.94

0.00

E

02/01/23 - 02/28/23

30

0.00

46,859.82

0.00

46,859.82

0.00

0.00

0.00

46,859.82

0.00

F

02/01/23 - 02/28/23

30

0.00

18,742.50

0.00

18,742.50

0.00

0.00

0.00

18,742.50

0.00

G

02/01/23 - 02/28/23

30

557,552.23

63,796.20

0.00

63,796.20

12,454.10

0.00

0.00

51,342.10

570,006.33

Totals

557,552.23

2,550,344.91

0.00

2,550,344.91

12,454.10

0.00

0.00

2,537,890.81

570,006.33

© 2021 Computershare. All rights reserved. Confidential.

Page 4 of 27

Additional Information

Total Available Distribution Amount (1)

3,290,108.14

(1) The Available Distribution Amount includes any Prepayment Premiums.

© 2021 Computershare. All rights reserved. Confidential.

Page 5 of 27

Bond / Collateral Reconciliation - Cash Flows

Total Funds Collected

Total Funds Distributed

Interest

Fees

Interest Paid or Advanced

2,398,271.22

Master Servicing Fee

11,623.32

Interest Reductions due to Nonrecoverability Determination

0.00

Certificate Administrator Fee

4,038.94

Interest Adjustments

0.00

Trustee Fee

290.00

Deferred Interest

0.00

CREFC® Intellectual Property Royalty License Fee

284.05

ARD Interest

0.00

Operating Advisor Fee

1,758.57

Net Prepayment Interest Excess / (Shortfall)

0.00

Asset Representations Reviewer Fee

181.79

Extension Interest

0.00

Interest Reserve Withdrawal

170,250.35

Total Interest Collected

2,568,521.57

Total Fees

18,176.67

Principal

Expenses/Reimbursements

Scheduled Principal

752,217.33

Reimbursement for Interest on Advances

0.00

Unscheduled Principal Collections

ASER Amount

9,606.86

Principal Prepayments

0.00

Special Servicing Fees (Monthly)

14,744.74

Collection of Principal after Maturity Date

0.00

Special Servicing Fees (Liquidation)

0.00

Recoveries From Liquidations and Insurance Proceeds

0.00

Special Servicing Fees (Work Out)

0.00

Excess of Prior Principal Amounts Paid

0.00

Legal Fees

0.00

Curtailments

0.00

Rating Agency Expenses

0.00

Principal Adjustments

0.00

Taxes Imposed on Trust Fund

0.00

Non-Recoverable Advances

0.00

Workout Delayed Reimbursement Amounts

0.00

Other Expenses

(11,897.50)

Total Principal Collected

752,217.33

Total Expenses/Reimbursements

12,454.10

Interest Reserve Deposit

0.00

Other

Payments to Certificateholders and Others

Prepayment Penalties / Yield Maintenance

0.00

Interest Distribution

2,537,890.81

Gain on Sale / Excess Liquidation Proceeds

0.00

Principal Distribution

752,217.33

Borrower Option Extension Fees

0.00

Prepayment Penalties / Yield Maintenance

0.00

Net SWAP Counterparty Payments Received

0.00

Borrower Option Extension Fees

0.00

Net SWAP Counterparty Payments Paid

0.00

Total Other Collected

0.00

Total Payments to Certificateholders and Others

3,290,108.14

Total Funds Collected

3,320,738.90

Total Funds Distributed

3,320,738.91

© 2021 Computershare. All rights reserved. Confidential.

Page 6 of 27

Bond / Collateral Reconciliation - Balances

Collateral Reconciliation

Certificate Reconciliation

Total

Total

Beginning Scheduled Collateral Balance

730,417,943.90

730,417,943.90

Beginning Certificate Balance

730,417,943.90

(-) Scheduled Principal Collections

752,217.33

752,217.33

(-) Principal Distributions

752,217.33

(-) Unscheduled Principal Collections

0.00

0.00

(-) Realized Losses

0.00

(-) Principal Adjustments (Cash)

0.00

0.00

Realized Loss and Realized Loss Adjustments on Collateral

0.00

(-) Principal Adjustments (Non-Cash)

0.00

0.00

Current Period NRA¹

0.00

(-) Realized Losses from Collateral

0.00

0.00

Current Period WODRA¹

0.00

(-) Other Adjustments²

0.00

0.00

Principal Used to Pay Interest

0.00

Non-Cash Principal Adjustments

0.00

Ending Scheduled Collateral Balance

729,665,726.57

729,665,726.57

Certificate Other Adjustments**

0.00

Beginning Actual Collateral Balance

730,538,142.54

730,538,142.54

Ending Certificate Balance

729,665,726.57

Ending Actual Collateral Balance

729,803,189.76

729,803,189.76

NRA/WODRA Reconciliation

Under / Over Collateralization Reconciliation

Non-Recoverable Advances (NRA) from

Workout Delayed Reimbursement of Advances

Principal

(WODRA) from Principal

Beginning UC / (OC)

0.00

Beginning Cumulative Advances

0.00

0.00

UC / (OC) Change

0.00

Current Period Advances

0.00

0.00

Ending UC / (OC)

0.00

Ending Cumulative Advances

0.00

0.00

Net WAC Rate

4.19%

UC / (OC) Interest

0.00

(1)

Current Period NRA and WODRA displayed will represent the portion applied as Realized Losses to the bonds.

(2)

Other Adjustments value will represent miscellaneous items that may impact the Scheduled Balance of the collateral.

**

A negative value for Certificate Other Adjustments represents the payback of prior Principal Shortfalls, if any.

© 2021 Computershare. All rights reserved. Confidential.

Page 7 of 27

Current Mortgage Loan and Property Stratification

Scheduled Balance

Debt Service Coverage Ratio¹

Scheduled

# Of

Scheduled

% Of

Weighted Avg

Debt Service Coverage

# Of

Scheduled

% Of

Weighted Avg

WAM²

WAC

WAM²

WAC

Balance

Loans

Balance

Agg. Bal.

DSCR¹

Ratio

Loans

Balance

Agg. Bal.

DSCR¹

Defeased

9

84,868,355.14

11.63%

43

4.5250

NAP

Defeased

9

84,868,355.14

11.63%

43

4.5250

NAP

9,999,999 or less

15

76,596,459.02

10.50%

42

4.6885

1.427914

1.39 or less

8

129,921,591.12

17.81%

42

4.7204

0.951781

10,000,000 to 19,999,999

9

122,845,442.41

16.84%

40

4.8117

1.949551

1.40 to 1.44

1

5,472,332.58

0.75%

44

4.9680

1.403800

20,000,000 to 29,999,999

5

105,355,470.00

14.44%

39

4.9689

1.652565

1.45 to 1.54

3

40,162,119.49

5.50%

41

4.8876

1.502818

30,000,000 or greater

7

340,000,000.00

46.60%

43

3.5944

3.417362

1.55 to 1.99

14

152,900,761.66

20.95%

40

4.8587

1.754856

Totals

45

729,665,726.57

100.00%

42

4.2209

2.500378

2.00 to 2.49

4

91,050,241.89

12.48%

43

4.2954

2.169776

2.50 or greater

6

225,290,324.69

30.88%

43

3.2182

4.559910

Totals

45

729,665,726.57

100.00%

42

4.2209

2.500378

(1)

Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document is

used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.

(2)

Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.

(3)

Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the

balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.

© 2021 Computershare. All rights reserved. Confidential.

Page 8 of 27

Current Mortgage Loan and Property Stratification

State³

Property Type³

# Of

Scheduled

% Of

Weighted Avg

State

WAM²

WAC

# Of

Scheduled

% Of

Weighted Avg

Properties

Balance

Agg. Bal.

DSCR¹

Property Type

WAM²

WAC

Properties

Balance

Agg. Bal.

DSCR¹

Defeased

15

84,868,355.14

11.63%

43

4.5250

NAP

Defeased

15

84,868,355.14

11.63%

43

4.5250

NAP

California

7

100,472,231.99

13.77%

42

4.4289

1.820599

Lodging

7

102,049,524.75

13.99%

40

5.2303

1.804517

Florida

2

41,922,031.36

5.75%

43

4.8286

1.770559

Mixed Use

2

66,107,945.60

9.06%

44

4.6340

0.857973

Georgia

3

42,542,121.87

5.83%

40

4.8667

2.382062

Multi-Family

1

1,598,185.44

0.22%

36

5.1400

0.944000

Indiana

1

13,074,048.78

1.79%

40

4.9800

1.022100

Office

9

200,806,280.97

27.52%

42

3.6588

3.992778

Louisiana

1

1,598,185.44

0.22%

36

5.1400

0.944000

Other

59

23,949,349.15

3.28%

36

4.2808

1.738978

Maryland

1

20,834,116.56

2.86%

44

5.1180

2.246600

Retail

25

250,286,085.53

34.30%

43

4.0364

2.394997

Massachusetts

2

72,776,343.84

9.97%

41

2.8761

6.089585

Totals

118

729,665,726.57

100.00%

42

4.2209

2.500378

Minnesota

1

3,053,970.73

0.42%

40

4.7500

1.863700

New Hampshire

6

19,009,445.73

2.61%

40

4.8400

1.129800

New Jersey

11

7,962,523.83

1.09%

34

4.8156

0.780641

New Mexico

1

3,804,944.94

0.52%

44

5.2180

1.856500

New York

4

15,913,738.55

2.18%

42

4.1391

1.228855

North Carolina

3

14,846,338.05

2.03%

44

4.9269

1.882907

North Dakota

1

3,623,355.09

0.50%

40

4.7500

1.863700

Pennsylvania

12

19,076,312.71

2.61%

39

4.8725

1.446946

Tennessee

2

22,167,406.11

3.04%

40

5.1105

1.512257

Texas

2

13,921,421.39

1.91%

36

5.3574

1.769469

Virginia

37

83,251,778.09

11.41%

43

3.1970

3.672457

Washington

3

136,546,788.25

18.71%

44

3.9860

2.343753

Wisconsin

3

8,400,268.13

1.15%

40

4.7500

1.863700

Totals

118

729,665,726.57

100.00%

42

4.2209

2.500378

Note: Please refer to footnotes on the next page of the report.

© 2021 Computershare. All rights reserved. Confidential.

Page 9 of 27

Current Mortgage Loan and Property Stratification

Note Rate

Seasoning

# Of

Scheduled

% Of

Weighted Avg

# Of

Scheduled

% Of

Weighted Avg

Note Rate

WAM²

WAC

Seasoning

WAM²

WAC

Loans

Balance

Agg. Bal.

DSCR¹

Loans

Balance

Agg. Bal.

DSCR¹

Defeased

9

84,868,355.14

11.63%

43

4.5250

NAP

Defeased

9

84,868,355.14

11.63%

43

4.5250

NAP

3.7499% or less

7

257,900,000.00

35.34%

43

3.1559

4.169460

12 months or less

0

0.00

0.00%

0

0.0000

0.000000

3.7500% to 4.2499%

1

3,949,349.14

0.54%

41

4.1835

1.701900

13 months to 24 months

0

0.00

0.00%

0

0.0000

0.000000

4.2500% to 4.7499%

8

140,132,214.30

19.20%

42

4.5558

1.361850

25 months to 36 months

0

0.00

0.00%

0

0.0000

0.000000

4.7500% to 5.2499%

17

194,751,598.66

26.69%

42

4.9465

1.590711

37 months to 48 months

0

0.00

0.00%

0

0.0000

0.000000

5.2500% or greater

3

48,064,209.33

6.59%

37

5.4846

2.126707

49 months or greater

36

644,797,371.43

88.37%

42

4.1808

2.613032

Totals

45

729,665,726.57

100.00%

42

4.2209

2.500378

Totals

45

729,665,726.57

100.00%

42

4.2209

2.500378

(1)

Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document

is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.

(2)

Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.

(3)

Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the

balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.

© 2021 Computershare. All rights reserved. Confidential.

Page 10 of 27

Current Mortgage Loan and Property Stratification

Anticipated Remaining Term (ARD and Balloon Loans)

Remaining Amortization Term (ARD and Balloon Loans)

Anticipated

# Of

Scheduled

% Of

Weighted Avg

Remaining

# Of

Scheduled

% Of

Weighted Avg

WAM²

WAC

WAM²

WAC

Remaining Term

Loans

Balance

Agg. Bal.

DSCR¹

Amortization Term

Loans

Balance

Agg. Bal.

DSCR¹

Defeased

9

84,868,355.14

11.63%

43

4.5250

NAP

Defeased

9

84,868,355.14

11.63%

43

4.5250

NAP

117 months or less

36

644,797,371.43

88.37%

42

4.1808

2.613032

Interest Only

10

377,900,000.00

51.79%

43

3.6266

3.258639

118 months or greater

0

0.00

0.00%

0

0.0000

0.000000

299 months or less

26

266,897,371.43

36.58%

40

4.9656

1.698917

Totals

45

729,665,726.57

100.00%

42

4.2209

2.500378

300 months to 359 months

0

0.00

0.00%

0

0.0000

0.000000

360 months or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

45

729,665,726.57

100.00%

42

4.2209

2.500378

(1)

Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document

is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.

(2)

Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.

(3)

Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the

balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.

© 2021 Computershare. All rights reserved. Confidential.

Page 11 of 27

Current Mortgage Loan and Property Stratification

Age of Most Recent NOI

Remaining Stated Term (Fully Amortizing Loans)

Age of Most

# Of

Scheduled

% Of

Weighted Avg

Age of Most

# Of

Scheduled

% Of

Weighted Avg

WAM²

WAC

WAM²

WAC

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Recent NOI

Loans

Balance

Agg. Bal.

DSCR¹

Defeased

9

84,868,355.14

11.63%

43

4.5250

NAP

60 months or less

0

0.00

0.00%

0

0.0000

0.000000

Underwriter's Information

2

41,000,000.00

5.62%

44

3.0941

3.931220

61 months or greater

0

0.00

0.00%

0

0.0000

0.000000

12 months or less

31

561,843,442.40

77.00%

42

4.2329

2.589324

Totals

0

0.00

0.00%

0

0.0000

0.000000

13 months to 24 months

3

41,953,929.03

5.75%

40

4.5462

1.642320

25 months or greater

0

0.00

0.00%

0

0.0000

0.000000

Totals

45

729,665,726.57

100.00%

42

4.2209

2.500378

(1)

Debt Service Coverage Ratios are updated periodically as new NOI figures become available from borrowers on an asset level. In all cases the most current DSCR provided by the Servicer is used. To the extent that no DSCR is provided by the Servicer, information from the offering document

is used. The debt service coverage ratio information was provided to the Certificate Administrator by the Master Servicer and the Certificate Administrator has not independently confirmed the accuracy of such information.

(2)

Anticipated Remaining Term and WAM are each calculated based upon the term from the current month to the earlier of the Anticipated Repayment Date, if applicable, and the Maturity Date.

(3)

Data in this table was calculated by allocating pro-rata the current loan information to the properties based upon the Cut Off Date Balance of each property as disclosed in the offering document. The Scheduled Balance Totals reflect the aggregate balances of all pooled loans as reported in the

CREFC Loan Periodic Update File. To the extent that the Scheduled Balance Total figure for the "State" and "Property" stratification tables is not equal to the sum of the scheduled balance figures for each state or property, the difference is explained by loans that have been modified into a split

loan structure. The "State" and "Property" stratification tables do not include the balance of the subordinate note (sometimes called the B-piece or a "hope note") of a loan that has been modified into a split-loan structure. Rather, the scheduled balance for each state or property only reflects the

balance of the senior note (sometimes called the A-piece) of a loan that has been modified into a split-loan structure.

© 2021 Computershare. All rights reserved. Confidential.

Page 12 of 27

Mortgage Loan Detail (Part 1)

Prop

Original Adjusted

Beginning

Ending

Paid

Type

Interest

Scheduled

Scheduled

Principal

Anticipated Maturity Maturity

Scheduled

Scheduled

Through

Pros ID

Loan ID

(1)

City

State Accrual Type Gross Rate

Interest

Principal

Adjustments Repay Date Date

Date

Balance

Balance

Date

1

407004657

OF

Seattle

WA

Actual/360

3.383%

157,873.33

0.00

0.00

11/06/26

11/06/28

--

60,000,000.00

60,000,000.00

03/06/23

1A

407004659

Actual/360

3.383%

28,943.44

0.00

0.00

11/06/26

11/06/28

--

11,000,000.00

11,000,000.00

03/06/23

2

453011369

OF

Boston

MA

Actual/360

2.798%

152,345.16

0.00

0.00

08/06/26

11/06/28

--

70,000,000.00

70,000,000.00

03/06/23

3

303161087

RT

Woodbridge

VA

Actual/360

2.988%

92,966.63

0.00

0.00

N/A

11/01/26

--

40,000,000.00

40,000,000.00

03/01/23

3A

407004652

Actual/360

2.988%

69,724.97

0.00

0.00

N/A

11/01/26

--

30,000,000.00

30,000,000.00

03/01/23

4

306851004

MU

Seattle

WA

Actual/360

4.631%

216,113.33

0.00

0.00

N/A

11/06/26

--

60,000,000.00

60,000,000.00

03/06/23

5

303161091

RT

Fresno

CA

Actual/360

3.587%

111,595.56

0.00

0.00

N/A

11/01/26

--

40,000,000.00

40,000,000.00

03/01/23

6

407004649

RT

Miami

FL

Actual/360

4.818%

149,893.33

0.00

0.00

N/A

10/06/26

--

40,000,000.00

40,000,000.00

03/06/23

7

407004633

LO

Los Angeles

CA

Actual/360

5.419%

94,621.13

46,058.22

0.00

N/A

05/06/26

--

22,449,851.15

22,403,792.93

03/06/23

8

407004629

RT

Various

Various

Actual/360

4.840%

82,178.24

44,322.37

0.00

N/A

07/06/26

--

21,830,111.94

21,785,789.57

02/06/23

9

407004654

RT

Stamford

CT

Actual/360

4.001%

67,362.42

44,843.72

0.00

N/A

10/06/26

--

21,646,795.90

21,601,952.18

03/06/23

10

306851010

LO

Baltimore

MD

Actual/360

5.118%

83,094.52

40,406.27

0.00

N/A

11/06/26

--

20,874,522.83

20,834,116.56

03/06/23

11

303161075

LO

Nashville

TN

Actual/360

5.116%

81,072.17

42,672.66

0.00

N/A

07/01/26

--

20,374,443.60

20,331,770.94

03/01/23

12

407004627

RT

Norcross

GA

Actual/360

4.500%

68,231.78

43,492.33

0.00

N/A

07/06/26

--

19,494,792.87

19,451,300.54

03/06/23

13

407004656

IN

Detroit

MI

Actual/360

4.896%

73,498.42

40,555.56

0.00

N/A

11/06/26

--

19,301,054.59

19,260,499.03

03/06/23

14

407000623

98

Various

Various

Actual/360

4.300%

66,888.89

0.00

0.00

N/A

02/06/26

--

20,000,000.00

20,000,000.00

03/06/23

15

407004637

OF

Breinigsville

PA

Actual/360

5.000%

60,805.76

33,138.02

0.00

N/A

07/06/26

--

15,635,766.51

15,602,628.49

02/06/23

16

306851016

RT

Various

Various

Actual/360

4.750%

55,824.72

32,855.33

0.00

N/A

07/06/26

--

15,110,449.28

15,077,593.95

03/06/23

17

306851017

LO

Savannah

GA

Actual/360

5.584%

62,244.52

41,457.08

0.00

N/A

05/06/26

--

14,331,781.77

14,290,324.69

03/06/23

18

303161080

LO

Indianapolis

IN

Actual/360

4.980%

50,747.92

27,824.60

0.00

N/A

07/01/26

--

13,101,873.38

13,074,048.78

03/01/23

19

407004632

MH

Various

Various

Actual/360

4.850%

45,083.24

25,601.08

0.00

N/A

08/06/26

--

11,951,375.60

11,925,774.52

03/06/23

20

303161081

RT

Ceres

CA

Actual/360

4.580%

43,596.41

23,914.96

0.00

N/A

09/01/26

--

12,238,544.42

12,214,629.46

03/01/23

21

407000609

OF

Sherman

TX

Actual/360

5.489%

48,642.19

23,597.17

0.00

N/A

01/06/26

--

11,393,688.88

11,370,091.71

03/06/23

22

407004680

OF

Charlotte

NC

Actual/360

4.966%

41,665.46

22,504.01

0.00

N/A

11/06/26

--

10,787,328.80

10,764,824.79

03/06/23

24

303161096

OF

Atlanta

GA

Actual/360

4.513%

30,954.97

19,280.43

0.00

N/A

11/01/26

--

8,819,777.07

8,800,496.64

03/01/23

25

407004661

RT

Santa Clarita

CA

Actual/360

4.577%

28,580.52

17,433.85

0.00

N/A

11/06/26

--

8,028,487.66

8,011,053.81

03/06/23

26

407004648

IN

Various

Various

Actual/360

4.545%

27,893.18

15,402.64

0.00

N/A

10/06/26

--

7,890,573.62

7,875,170.98

03/06/23

27

407004647

RT

Various

Various

Actual/360

4.771%

28,317.34

15,387.80

0.00

N/A

10/06/26

--

7,631,106.89

7,615,719.09

03/06/23

© 2021 Computershare. All rights reserved. Confidential.

Page 13 of 27

Mortgage Loan Detail (Part 1)

Prop

Original Adjusted

Beginning

Ending

Paid

Type

Interest

Scheduled

Scheduled

Principal

Anticipated Maturity Maturity

Scheduled

Scheduled

Through

Pros ID

Loan ID

(1)

City

State Accrual Type Gross Rate

Interest

Principal

Adjustments Repay Date Date

Date

Balance

Balance

Date

28

303161085

Various Grand Prairie

TX

Actual/360

3.830%

20,578.21

16,367.47

0.00

N/A

09/01/26

--

6,908,015.63

6,891,648.16

03/01/23

30

303161084

LO

Brea

CA

Actual/360

5.080%

24,816.82

18,493.83

0.00

N/A

09/01/26

--

6,280,971.44

6,262,477.61

03/01/23

31

407004664

MH

Savannah

GA

Actual/360

5.020%

24,331.20

12,928.39

0.00

N/A

11/06/26

--

6,231,667.97

6,218,739.58

03/06/23

32

306851032

RT

New York

NY

Actual/360

3.650%

19,588.33

0.00

0.00

N/A

09/06/26

--

6,900,000.00

6,900,000.00

12/06/21

33

306851033

MU

Sacramento

CA

Actual/360

4.663%

22,198.08

12,660.02

0.00

N/A

07/06/26

--

6,120,605.62

6,107,945.60

03/06/23

34

407004662

RT

Sonoma

CA

Actual/360

4.968%

21,189.29

11,437.64

0.00

N/A

11/06/26

--

5,483,770.22

5,472,332.58

03/06/23

35

306851035

OF

Seattle

WA

Actual/360

4.728%

20,437.04

10,782.29

0.00

N/A

07/06/26

--

5,557,570.54

5,546,788.25

03/06/23

36

407004683

LO

Saddle Brook

NJ

Actual/360

5.146%

19,466.05

10,546.62

0.00

N/A

12/06/25

--

4,863,539.86

4,852,993.24

06/06/22

37

407004651

LO

Mesquite

NV

Actual/360

4.980%

16,255.84

8,783.46

0.00

N/A

10/06/26

--

4,196,859.32

4,188,075.86

03/06/23

38

306851038

98

New York

NY

Actual/360

4.184%

12,880.08

9,082.38

0.00

08/06/26

08/06/28

--

3,958,431.52

3,949,349.14

03/06/23

39

407004665

OF

Santa Fe

NM

Actual/360

5.218%

15,473.62

7,751.31

0.00

N/A

11/06/26

--

3,812,696.25

3,804,944.94

03/06/23

40

306851040

OF

Morganton

NC

Actual/360

4.846%

14,785.54

6,312.44

0.00

N/A

10/06/26

--

3,922,818.59

3,916,506.15

03/06/23

41

303161086

SS

Copperas Cove

TX

Actual/360

3.910%

10,656.20

8,233.45

0.00

N/A

09/01/26

--

3,504,049.68

3,495,816.23

03/01/23

42

407004610

MF

Oshkosh

WI

Actual/360

5.140%

13,662.28

6,790.61

0.00

N/A

05/06/26

--

3,417,469.21

3,410,678.60

03/06/23

43

407004635

RT

Brandon

FL

Actual/360

5.050%

7,565.19

4,042.26

0.00

N/A

08/06/26

--

1,926,073.62

1,922,031.36

03/06/23

44

407004642

RT

Madisonville

TN

Actual/360

5.050%

7,225.06

3,842.51

0.00

N/A

09/06/26

--

1,839,477.68

1,835,635.17

03/06/23

45

407004592

MF

Shreveport

LA

Actual/360

5.140%

6,402.84

3,414.55

0.00

N/A

03/06/26

--

1,601,599.99

1,598,185.44

03/06/23

Totals

2,398,271.22

752,217.33

0.00

730,417,943.90

729,665,726.57

1 Property Type Codes

HC - Health Care

MU - Mixed Use

WH - Warehouse

MF - Multi-Family

SS - Self Storage

LO - Lodging

RT - Retail

SF - Single Family Rental

98 - Other

IN - Industrial

OF - Office

MH - Mobile Home Park

SE - Securities

CH - Cooperative Housing

ZZ - Missing Information/Undefined

© 2021 Computershare. All rights reserved. Confidential.

Page 14 of 27

Mortgage Loan Detail (Part 2)

Most Recent Most Recent Appraisal

Cumulative

Current

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

1

12,774,360.47

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

1A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

2

76,080,243.03

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

3

37,763,756.61

27,928,122.34

01/01/22

09/30/22

--

0.00

0.00

0.00

0.00

0.00

0.00

3A

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

4

2,391,938.89

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

5

25,973,377.40

20,036,444.06

01/01/22

09/30/22

--

0.00

0.00

0.00

0.00

0.00

0.00

6

3,533,182.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

7

4,101,950.60

6,730,176.08

10/01/21

09/30/22

--

0.00

0.00

0.00

0.00

0.00

0.00

8

2,170,216.00

952,740.00

01/01/22

06/30/22

12/06/22

0.00

0.00

126,076.14

126,076.14

0.00

0.00

9

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

10

3,588,409.45

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

11

4,411,429.73

7,900,882.17

07/01/21

06/30/22

--

0.00

0.00

0.00

0.00

0.00

0.00

12

0.00

2,369,987.39

01/01/21

09/30/21

--

0.00

0.00

0.00

0.00

0.00

0.00

13

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

14

13,380,724.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

15

6,113,780.00

0.00

--

--

--

0.00

0.00

93,639.75

93,639.75

0.00

0.00

16

7,999,076.00

6,194,114.00

01/01/22

09/30/22

--

0.00

0.00

0.00

0.00

0.00

0.00

17

13,732,524.00

13,996,616.00

01/01/22

09/30/22

--

0.00

0.00

0.00

0.00

0.00

0.00

18

847,249.41

893,740.53

01/01/22

09/30/22

--

0.00

0.00

0.00

0.00

0.00

0.00

19

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

20

1,595,997.10

986,287.00

01/01/22

09/30/22

--

0.00

0.00

0.00

0.00

0.00

0.00

21

1,722,411.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

22

1,683,584.71

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

24

1,062,930.76

879,367.21

01/01/22

09/30/22

--

0.00

0.00

0.00

0.00

0.00

0.00

25

1,206,455.49

807,183.86

01/01/22

09/30/22

--

0.00

0.00

0.00

0.00

0.00

0.00

26

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

27

903,228.91

616,640.53

01/01/22

09/30/22

--

0.00

0.00

0.00

0.00

0.00

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 15 of 27

Mortgage Loan Detail (Part 2)

Most Recent Most Recent Appraisal

Cumulative

Current

Most Recent

Most Recent

NOI Start

NOI End

Reduction

Appraisal

Cumulative

Current P&I

Cumulative P&I

Servicer

NRA/WODRA

Pros ID

Fiscal NOI

NOI

Date

Date

Date

Reduction Amount

ASER

Advances

Advances

Advances

from Principal

Defease Status

28

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

30

1,088,125.13

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

31

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

32

190,701.28

0.00

--

--

02/06/23

1,289,892.47

66,229.88

15,550.22

269,944.46

0.00

0.00

33

244,225.00

350,869.00

01/01/22

09/30/22

--

0.00

0.00

0.00

0.00

0.00

0.00

34

592,821.62

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

35

807,439.00

486,160.00

01/01/22

09/30/22

--

0.00

0.00

0.00

0.00

0.00

0.00

36

85,596.00

418,220.50

01/01/22

06/30/22

12/06/22

1,510,854.55

57,473.84

23,868.44

211,711.60

0.00

0.00

37

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

38

9,659,706.00

5,247,831.00

01/01/22

06/30/22

--

0.00

0.00

0.00

0.00

0.00

0.00

39

506,281.40

556,122.35

07/01/21

06/30/22

--

0.00

0.00

0.00

0.00

0.00

0.00

40

384,183.00

307,355.00

01/01/22

09/30/22

--

0.00

0.00

0.00

0.00

0.00

0.00

41

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

42

0.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

Full Defeasance

43

268,435.00

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

44

251,438.50

0.00

--

--

--

0.00

0.00

0.00

0.00

0.00

0.00

45

137,122.60

36,354.27

01/01/22

03/31/22

--

0.00

0.00

0.00

0.00

0.00

0.00

Totals

237,252,900.09

97,695,213.29

2,800,747.02

123,703.72

259,134.56

701,371.95

0.00

0.00

© 2021 Computershare. All rights reserved. Confidential.

Page 16 of 27

Principal Prepayment Detail

Unscheduled Principal

Prepayment Penalties

Pros ID

Loan Number

Amount

Prepayment / Liquidation Code

Prepayment Premium Amount

Yield Maintenance Amount

No principal prepayments this period

Note: Principal Prepayment Amount listed here may include Principal Adjustment Amounts on the loan in addition to the Unscheduled Principal Amount.

© 2021 Computershare. All rights reserved. Confidential.

Page 17 of 27

Historical Detail

Delinquencies¹

Prepayments

Rate and Maturities

30-59 Days

60-89 Days

90 Days or More

Foreclosure

REO

Modifications

Curtailments

Payoff

Next Weighted Avg.

Distribution

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Balance

#

Amount

#

Amount

Coupon

Remit

WAM¹

Date

03/10/23

0

0.00

0

0.00

2

11,752,993.24

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.220880%

4.172052%

42

02/10/23

0

0.00

0

0.00

2

11,763,539.86

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.221544%

4.172699%

43

01/12/23

0

0.00

0

0.00

2

11,771,963.51

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.222073%

4.173215%

44

12/12/22

1

21,900,705.42

0

0.00

2

11,780,349.99

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.222599%

4.173727%

45

11/14/22

1

21,938,719.86

0

0.00

2

11,789,395.30

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.223165%

4.174279%

46

10/13/22

0

0.00

0

0.00

2

11,797,704.88

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.223684%

4.174786%

47

09/12/22

0

0.00

0

0.00

2

11,806,676.09

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.224243%

4.175331%

48

08/12/22

0

0.00

0

0.00

2

11,814,909.43

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.224756%

4.175831%

49

07/12/22

0

0.00

0

0.00

2

11,823,106.45

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.225265%

4.176328%

50

06/10/22

0

0.00

0

0.00

2

11,831,969.19

0

0.00

0

0.00

0

0.00

0

0.00

0

0.00

4.225815%

4.176865%

51

05/12/22

0

0.00

0

0.00

2

11,840,090.94

1

21,160,698.58

0

0.00

0

0.00

0

0.00

0

0.00

4.226318%

4.170167%

52

04/12/22

0

0.00

0

0.00

2

11,848,881.16

1

21,193,807.78

0

0.00

0

0.00

0

0.00

0

0.00

4.226862%

4.163660%

53

(1) Foreclosure and REO Totals are included in the delinquencies aging categories.

© 2021 Computershare. All rights reserved. Confidential.

Page 18 of 27

Delinquency Loan Detail

Paid

Mortgage

Outstanding

Servicing

Resolution

Through

Months

Loan

Current P&I

Outstanding P&I

Servicer

Actual Principal

Transfer

Strategy

Bankruptcy

Foreclosure

Pros ID

Loan ID

Date

Delinquent

Status¹

Advances

Advances

Advances

Balance

Date

Code²

Date

Date

REO Date

8

407004629

02/06/23

0

B

126,076.14

126,076.14

3,983.20

21,830,111.94

03/01/18

9

15

407004637

02/06/23

0

B

93,639.75

93,639.75

0.00

15,635,766.51

01/03/22

98

32

306851032

12/06/21

14

6

15,550.22

269,944.46

5,000.03

6,900,000.00

09/10/19

13

36

407004683

06/06/22

8

6

23,868.44

211,711.60

0.00

4,931,969.19

11/12/20

98

Totals

259,134.56

701,371.95

8,983.23

49,297,847.64

1 Mortgage Loan Status

2 Resolution Strategy Code

A - Payment Not Received But Still in Grace Period 0 - Current

4 - Performing Matured Balloon

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

B - Late Payment But Less Than 30 days

1 - 30-59 Days Delinquent

5 - Non Performing Matured Balloon

2 - Foreclosure

7 - REO

11- Full Payoff

Delinquent

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

2 - 60-89 Days Delinquent

6 - 121+ Days Delinquent

4 - Extension

9 - Pending Return to Master Servicer

13 -

TBD

3 - 90-120 Days Delinquent

5 - Note Sale

98 - Other

© 2021 Computershare. All rights reserved. Confidential.

Page 19 of 27

Collateral Stratification and Historical Detail

Maturity Dates and Loan Status¹

Total

Performing

Non-Performing

REO/Foreclosure

Past Maturity

0

0

0

0

0 - 6 Months

0

0

0

0

7 - 12 Months

0

0

0

0

13 - 24 Months

0

0

0

0

25 - 36 Months

37,821,270

32,968,277

4,852,993

0

37 - 48 Months

546,895,107

539,995,107

6,900,000

0

49 - 60 Months

0

0

0

0

> 60 Months

144,949,349

144,949,349

0

0

Historical Delinquency Information

Total

Current

30-59 Days

60-89 Days

90+ Days

REO/Foreclosure

Mar-23

729,665,727

717,912,733

0

0

11,752,993

0

Feb-23

730,417,944

718,654,404

0

0

11,763,540

0

Jan-23

731,024,871

719,252,908

0

0

11,771,964

0

Dec-22

731,629,271

697,948,215

21,900,705

0

11,780,350

0

Nov-22

732,278,786

698,550,670

21,938,720

0

11,789,395

0

Oct-22

732,877,959

721,080,255

0

0

11,797,705

0

Sep-22

733,522,438

721,715,762

0

0

11,806,676

0

Aug-22

734,116,430

722,301,521

0

0

11,814,909

0

Jul-22

734,707,948

722,884,841

0

0

11,823,106

0

Jun-22

735,345,047

723,513,078

0

0

11,831,969

0

May-22

735,931,446

724,091,355

0

0

11,840,091

0

Apr-22

736,563,612

724,714,730

0

0

11,848,881

0

(1) Maturity dates used in this chart are based on the dates provided by the Master Servicer in the Loan Periodic File.

© 2021 Computershare. All rights reserved. Confidential.

Page 20 of 27

Specially Serviced Loan Detail - Part 1

Ending Scheduled

Net Operating

Remaining

Pros ID

Loan ID

Balance

Actual Balance

Appraisal Value

Appraisal Date

Income

DSCR

DSCR Date

Maturity Date

Amort Term

8

407004629

21,785,789.57

21,830,111.94

24,160,000.00

11/01/22

857,561.50

1.12980

06/30/22

07/06/26

283

15

407004637

15,602,628.49

15,635,766.51

102,000,000.00

05/03/16

5,779,659.00

1.38030

12/31/21

07/06/26

279

32

306851032

6,900,000.00

6,900,000.00

6,300,000.00

01/24/23

189,889.28

0.74360

12/31/21

09/06/26

I/O

36

407004683

4,852,993.24

4,931,969.19

21,000,000.00

11/02/22

145,836.00

0.16190

06/30/22

12/06/25

272

Totals

49,141,411.30

49,297,847.64

153,460,000.00

6,972,945.78

© 2021 Computershare. All rights reserved. Confidential.

Page 21 of 27

Specially Serviced Loan Detail - Part 2

Servicing

Property

Transfer

Resolution

Pros ID

Loan ID

Type¹

State

Date

Strategy Code²

Special Servicing Comments

8

407004629

RT

Various

03/01/18

9

Counsel has been engaged. A consent and modification of the loan was finalized effective 11/30/18 pending post-closing deliverables. Special Servicer is evaluating a swale easement and ground lease consent request. Borrower has completed

the post closing deliverables for the consent effective 11/30/18. Only remaining post closing deliverable is payment of attorney's fees. Preparing to send the loan back to Master Servicing. Borrower has indicated that approximately 70% of their

tenants are closed due to C OVID. Borrower decided to bring the Loan current instead of continuing with their COVID related forbearance request. Special Servicer is documenting a ground lease consent. Borrower started construction on

improvements prior to full Lender approval. Special Servicer is negotiating with Borrower and evaluating resolution options. Borrower has initiated a suit against Lender seeking a declaratory judgment that Borrower is not in default. Special

Servicer is evaluating the complaint and available options. Special Servicer mediated with Borrower on 1/31/2022. Special Servicer documented terms of the approved settlement agreement. Special Servicer will work to return the Loan to

Master Servicing.

15

407004637

OF

PA

01/03/22

98

Loan transferred to special servicing for Imminent Monetary Default due to an upcoming major lease expiration in 10/2023 - that tenant reportedly renewed in 1/2023 and Special Servicer is working to verify the terms. The Loan is payment

current and Special Servicer is monitoring Property performance.

32

306851032

RT

NY

09/10/19

13

The Loan was transferred to Special Servicing due to Payment Default; other covenant defaults also existed and continue to exist. On July 6, 2022, the Special Servicer sent the Borrower a notice of default for the Payment Default and other

covenant defaults that remain outstanding. The Special Servicer and Borrower are currently in discussions relating to a potential payoff /defeasance of the Loan.

36

407004683

LO

NJ

11/12/20

98

The Loan transferred to Special Servicing due to Imminent Monetary Default at the Borrower's request as a result of the Covid-19 pandemic. Borrower has confirmed its intention to transition the Property to the Lender. A receiver has been

appointed as of May 2021 and the Property was marketed for sale out of receivership. The Property is now under contract for sale and the transaction is expected to close in March 2023.

1 Property Type Codes

2 Resolution Strategy Code

HC - Health Care

MU - Mixed Use

WH - Warehouse

1 - Modification

6 - DPO

10 - Deed in Lieu of Foreclosures

MF - Multi-Family

SS - Self Storage

LO - Lodging

2 - Foreclosure

7 - REO

11- Full Payoff

RT - Retail

SF - Single Family Rental

98 - Other

3 - Bankruptcy

8 - Resolved

12 - Reps and Warranties

IN - Industrial

OF - Office

MH - Mobile Home Park

4 - Extension

9 - Pending Return to Master Servicer

13 - TBD

SE - Securities

CH - Cooperative Housing

ZZ - Missing Information/Undefined

5 - Note Sale

98 - Other

© 2021 Computershare. All rights reserved. Confidential.

Page 22 of 27

Modified Loan Detail

Pre-Modification

Post-Modification

Modification

Modification

Modification

Modification Booking

Closing

Effective

Balance

Rate

Balance

Rate

Pros ID

Loan Number

Code¹

Date

Date

Date

7

407004633

23,600,825.29

5.41900%

23,600,825.29

5.41900%

10

06/02/20

06/06/20

06/08/20

7

407004633

0.00

5.41900%

0.00

5.41900%

10

06/08/20

06/06/20

06/02/20

8

407004629

0.00

4.84000%

0.00

4.84000%

8

11/30/18

11/30/18

--

11

303161075

0.00

5.11600%

0.00

5.11600%

10

05/26/21

05/26/21

--

17

306851017

15,397,875.07

5.58400%

15,397,875.07

5.58400%

10

06/19/20

07/06/20

08/06/20

17

306851017

0.00

5.58400%

0.00

5.58400%

10

08/06/20

07/06/20

06/19/20

33

306851033

6,431,996.02

4.66300%

6,431,996.02

4.66300%

10

07/27/20

08/06/20

08/06/20

33

306851033

0.00

4.66300%

0.00

4.66300%

10

08/06/20

08/06/20

07/27/20

37

407004651

4,403,671.32

4.98000%

4,403,671.32

4.98000%

10

08/20/20

09/06/20

09/08/20

37

407004651

0.00

4.98000%

0.00

4.98000%

10

09/08/20

09/06/20

08/20/20

Totals

49,834,367.70

49,834,367.70

1 Modification Codes

1 - Maturity Date Extension

5 - Temporary Rate Reduction

8 - Other

2 - Amortization Change

6 - Capitalization on Interest

9 - Combination

3 - Principal Write-Off

7 - Capitalization on Taxes

10 - Forbearance

Note: Please refer to Servicer Reports for modification comments.

© 2021 Computershare. All rights reserved. Confidential.

Page 23 of 27

Historical Liquidated Loan Detail

Loan

Gross Sales

Current

Loss to Loan

Percent of

Beginning

Most Recent

Proceeds or

Fees,

Net Proceeds

Net Proceeds

Period

Cumulative

with

Original

Loan

Scheduled

Appraised

Other

Advances,

Received on

Available for

Realized Loss

Adjustment to

Adjustment to

Cumulative

Loan

Pros ID¹

Number Dist.Date

Balance

Value or BPO

Proceeds

and Expenses

Liquidation

Distribution

to Loan

Loan

Loan

Adjustment

Balance

23

303161090 04/12/21

10,331,598.78

15,000,000.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00%

29

407004660 01/10/20

7,018,726.31

3,500,000.00

3,529,151.18

240,047.91

3,529,151.18

3,289,103.27

3,729,623.04

0.00

16,870.03

3,712,753.01

50.44%

Current Period Totals

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Cumulative Totals

17,350,325.09

18,500,000.00

3,529,151.18

240,047.91

3,529,151.18

3,289,103.27

3,729,623.04

0.00

16,870.03

3,712,753.01

Note: Fees, Advances and Expenses also include outstanding P & I advances and unpaid fees (servicing, trustee, etc.).

© 2021 Computershare. All rights reserved. Confidential.

Page 24 of 27

Historical Bond / Collateral Loss Reconciliation Detail

Certificate

Reimb of Prior

Interest Paid

Realized Losses

Loss Covered by

Total Loss

from Collateral

from Collateral

Aggregate

Credit

Loss Applied to

Loss Applied to

Non-Cash

Realized Losses

Applied to

Loan

Distribution

Principal

Interest

Realized Loss to

Support/Deal

Certificate

Certificate

Principal

from

Certificate

Pros ID

Number

Date

Collections

Collections

Loan

Structure

Interest Payment

Balance

Adjustment

NRA/WODRA

Balance

23

303161090

04/26/21

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

29

407004660

08/12/22

0.00

0.00

3,712,753.01

0.00

0.00

(210.75)

0.00

0.00

3,712,753.01

08/12/21

0.00

0.00

3,712,963.76

0.00

0.00

201.18

0.00

0.00

11/13/20

0.00

0.00

3,712,762.58

0.00

0.00

12,708.34

0.00

0.00

09/14/20

0.00

0.00

3,700,054.24

0.00

0.00

4,859.59

0.00

0.00

05/12/20

0.00

0.00

3,695,194.65

0.00

0.00

(34,428.39)

0.00

0.00

01/10/20

0.00

0.00

3,729,623.04

0.00

0.00

3,729,623.04

0.00

0.00

Current Period Totals

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

Cumulative Totals

0.00

0.00

3,712,753.01

0.00

0.00

3,712,753.01

0.00

0.00

3,712,753.01

© 2021 Computershare. All rights reserved. Confidential.

Page 25 of 27

Interest Shortfall Detail - Collateral Level

Special Servicing Fees

Modified

Deferred

Non-

Reimbursement of

Other

Interest

Interest

Interest

Recoverable

Interest on

Advances from

Shortfalls /

Reduction /

Pros ID

Adjustments

Collected

Monthly

Liquidation

Work Out

ASER

PPIS / (PPIE)

Interest

Advances

Interest

(Refunds)

(Excess)

8

0.00

0.00

4,244.74

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

15

0.00

0.00

3,500.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

0.00

32

0.00

0.00

3,500.00

0.00

0.00

3,589.13

0.00

0.00

0.00

0.00

0.00

0.00

36

0.00

0.00

3,500.00

0.00

0.00

6,017.73

0.00

0.00

0.00

0.00

(11,897.50)

0.00

Total

0.00

0.00

14,744.74

0.00

0.00

9,606.86

0.00

0.00

0.00

0.00

(11,897.50)

0.00

Note: Interest Adjustments listed for each loan do not include amounts that were used to adjust the Weighted Average Net Rate of the mortgage loans.

Collateral Shortfall Total

12,454.10

© 2021 Computershare. All rights reserved. Confidential.

Page 26 of 27

Supplemental Notes

None

© 2021 Computershare. All rights reserved. Confidential.

Page 27 of 27